| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 3.26B | ¥ 3.67B | ¥ 3.63B | ¥ 1.32B | ¥ 2.32B |
| Gross Profit | ¥ 1.15B | ¥ 1.91B | ¥ 1.16B | ¥ 261.62M | ¥ 1.03B |
| Operating Income | ¥ 352.07M | ¥ 65.20M | ¥ 981.92M | ¥ 883.75M | ¥ 967.61M |
| EBITDA | ¥ 1.73B | ¥ 1.29B | ¥ 3.08B | ¥ -123.61M | ¥ 1.81B |
| Net Income | ¥ 1.75B | ¥ -190.53M | ¥ 689.76M | ¥ 789.52M | ¥ 1.18B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 10.84B | ¥ 4.36B | ¥ 680.74M | ¥ 1.29B | ¥ 1.18B |
| Total Assets | ¥ 30.27B | ¥ 21.67B | ¥ 16.68B | ¥ 13.22B | ¥ 10.62B |
| Total Debt | ¥ 2.71B | ¥ 1.77B | ¥ 1.81B | ¥ 1.81B | ¥ 1.56B |
| Net Debt | ¥ -4.54B | ¥ -1.73B | ¥ 1.24B | ¥ 616.39M | ¥ 423.88M |
| Total Liabilities | ¥ 6.42B | ¥ 5.34B | ¥ 5.65B | ¥ 5.24B | ¥ 5.00B |
| Stockholders' Equity | ¥ 23.88B | ¥ 16.35B | ¥ 11.04B | ¥ 7.97B | ¥ 5.61B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 542.21M | ¥ 489.46M | ¥ 483.58M | ¥ -324.23M | ¥ -1.50B |
| Operating Cash Flow | ¥ 594.17M | ¥ 517.10M | ¥ 543.23M | ¥ -322.56M | ¥ -1.47B |
| Investing Cash Flow | ¥ -4.40B | ¥ -396.48M | ¥ -3.34B | ¥ -1.35B | ¥ -134.98M |
| Financing Cash Flow | ¥ 6.71B | ¥ 2.78B | ¥ 2.17B | ¥ 1.68B | ¥ 1.71B |